U.S. markets close in 5 hours 30 minutes
  • S&P 500

    3,834.70
    +3.31 (+0.09%)
     
  • Dow 30

    31,020.12
    +52.30 (+0.17%)
     
  • Nasdaq

    11,318.84
    -3.39 (-0.03%)
     
  • Russell 2000

    1,728.12
    -13.21 (-0.76%)
     
  • Crude Oil

    95.81
    -3.69 (-3.71%)
     
  • Gold

    1,752.00
    -11.90 (-0.67%)
     
  • Silver

    19.10
    -0.02 (-0.11%)
     
  • EUR/USD

    1.0181
    -0.0089 (-0.87%)
     
  • 10-Yr Bond

    2.8580
    +0.0490 (+1.74%)
     
  • GBP/USD

    1.1907
    -0.0045 (-0.37%)
     
  • USD/JPY

    135.6970
    -0.1450 (-0.11%)
     
  • BTC-USD

    20,157.82
    +683.05 (+3.51%)
     
  • CMC Crypto 200

    436.07
    +0.55 (+0.13%)
     
  • FTSE 100

    7,129.40
    +103.93 (+1.48%)
     
  • Nikkei 225

    26,107.65
    -315.82 (-1.20%)
     

TT Electronics plc's (LON:TTG) Intrinsic Value Is Potentially 59% Above Its Share Price

  • Oops!
    Something went wrong.
    Please try again later.
  • Oops!
    Something went wrong.
    Please try again later.
·6 min read
In this article:
  • Oops!
    Something went wrong.
    Please try again later.
  • Oops!
    Something went wrong.
    Please try again later.

How far off is TT Electronics plc (LON:TTG) from its intrinsic value? Using the most recent financial data, we'll take a look at whether the stock is fairly priced by projecting its future cash flows and then discounting them to today's value. One way to achieve this is by employing the Discounted Cash Flow (DCF) model. Models like these may appear beyond the comprehension of a lay person, but they're fairly easy to follow.

We would caution that there are many ways of valuing a company and, like the DCF, each technique has advantages and disadvantages in certain scenarios. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

View our latest analysis for TT Electronics

What's the estimated valuation?

We're using the 2-stage growth model, which simply means we take in account two stages of company's growth. In the initial period the company may have a higher growth rate and the second stage is usually assumed to have a stable growth rate. In the first stage we need to estimate the cash flows to the business over the next ten years. Where possible we use analyst estimates, but when these aren't available we extrapolate the previous free cash flow (FCF) from the last estimate or reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years.

Generally we assume that a dollar today is more valuable than a dollar in the future, and so the sum of these future cash flows is then discounted to today's value:

10-year free cash flow (FCF) forecast

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF (£, Millions)

UK£13.4m

UK£26.8m

UK£30.2m

UK£32.7m

UK£34.6m

UK£36.1m

UK£37.3m

UK£38.3m

UK£39.1m

UK£39.8m

Growth Rate Estimate Source

Analyst x3

Analyst x3

Analyst x3

Est @ 8.08%

Est @ 5.92%

Est @ 4.41%

Est @ 3.35%

Est @ 2.61%

Est @ 2.09%

Est @ 1.73%

Present Value (£, Millions) Discounted @ 7.6%

UK£12.4

UK£23.1

UK£24.3

UK£24.4

UK£24.0

UK£23.3

UK£22.4

UK£21.4

UK£20.3

UK£19.2

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = UK£214m

The second stage is also known as Terminal Value, this is the business's cash flow after the first stage. For a number of reasons a very conservative growth rate is used that cannot exceed that of a country's GDP growth. In this case we have used the 5-year average of the 10-year government bond yield (0.9%) to estimate future growth. In the same way as with the 10-year 'growth' period, we discount future cash flows to today's value, using a cost of equity of 7.6%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = UK£40m× (1 + 0.9%) ÷ (7.6%– 0.9%) = UK£600m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= UK£600m÷ ( 1 + 7.6%)10= UK£289m

The total value is the sum of cash flows for the next ten years plus the discounted terminal value, which results in the Total Equity Value, which in this case is UK£503m. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Relative to the current share price of UK£1.8, the company appears quite undervalued at a 37% discount to where the stock price trades currently. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.

dcf
dcf

The assumptions

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual cash flows. You don't have to agree with these inputs, I recommend redoing the calculations yourself and playing with them. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at TT Electronics as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 7.6%, which is based on a levered beta of 1.382. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Moving On:

Although the valuation of a company is important, it is only one of many factors that you need to assess for a company. It's not possible to obtain a foolproof valuation with a DCF model. Instead the best use for a DCF model is to test certain assumptions and theories to see if they would lead to the company being undervalued or overvalued. For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. Why is the intrinsic value higher than the current share price? For TT Electronics, there are three additional elements you should look at:

  1. Risks: For example, we've discovered 2 warning signs for TT Electronics that you should be aware of before investing here.

  2. Future Earnings: How does TTG's growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.

  3. Other Solid Businesses: Low debt, high returns on equity and good past performance are fundamental to a strong business. Why not explore our interactive list of stocks with solid business fundamentals to see if there are other companies you may not have considered!

PS. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the LSE every day. If you want to find the calculation for other stocks just search here.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.

This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.